EXHIBIT 12.1
Published on February 16, 2018
Exhibit 12.1
Ratio of Earnings to Fixed Charges |
Twelve Months Ended December 31, |
|||||||||||||||||||
2017 |
2016 |
2015 |
2014 |
2013 |
||||||||||||||||
(dollar amounts in millions) |
||||||||||||||||||||
Earnings: |
||||||||||||||||||||
Income before income taxes |
$ |
1,394 |
$ |
920 |
$ |
914 |
$ |
853 |
$ |
869 |
||||||||||
Add: Fixed charges, excluding interest on deposits |
275 |
181 |
100 |
71 |
57 |
|||||||||||||||
Earnings available for fixed charges, excluding interest on deposits |
1,669 |
1,101 |
1,014 |
924 |
926 |
|||||||||||||||
Add: Interest on deposits |
180 |
102 |
82 |
86 |
116 |
|||||||||||||||
Earnings available for fixed charges, including interest on deposits |
$ |
1,849 |
$ |
1,203 |
$ |
1,096 |
$ |
1,010 |
$ |
1,042 |
||||||||||
Fixed Charges: |
||||||||||||||||||||
Interest expense, excluding interest on deposits |
$ |
251 |
$ |
161 |
$ |
82 |
$ |
53 |
$ |
40 |
||||||||||
Interest factor in net rental expense |
24 |
20 |
18 |
18 |
17 |
|||||||||||||||
Total fixed charges, excluding interest on deposits |
275 |
181 |
100 |
71 |
57 |
|||||||||||||||
Add: Interest on deposits |
180 |
102 |
82 |
86 |
116 |
|||||||||||||||
Total fixed charges, including interest on deposits |
$ |
455 |
$ |
283 |
$ |
182 |
$ |
157 |
$ |
173 |
||||||||||
Ratio of Earnings to Fixed Charges |
||||||||||||||||||||
Excluding interest on deposits |
6.07 |
X |
6.07 |
X |
10.17 |
X |
13.07 |
X |
16.23 |
X |
||||||||||
Including interest on deposits |
4.06 |
X |
4.25 |
X |
6.03 |
X |
6.43 |
X |
6.01 |
X |